[KPJ] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 29.11%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 906,436 847,311 868,129 863,345 820,560 801,329 822,883 6.65%
PBT 71,880 66,661 66,403 81,268 62,938 61,419 60,886 11.69%
Tax -23,162 -22,794 -23,079 -26,232 -21,851 -16,843 -15,400 31.23%
NP 48,718 43,867 43,324 55,036 41,087 44,576 45,486 4.67%
-
NP to SH 46,413 41,828 39,126 53,324 41,301 42,337 42,482 6.07%
-
Tax Rate 32.22% 34.19% 34.76% 32.28% 34.72% 27.42% 25.29% -
Total Cost 857,718 803,444 824,805 808,309 779,473 756,753 777,397 6.76%
-
Net Worth 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 -4.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 21,592 21,590 21,580 21,775 21,858 21,941 21,940 -1.05%
Div Payout % 46.52% 51.62% 55.16% 40.84% 52.93% 51.83% 51.65% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 -4.38%
NOSH 4,438,848 4,438,206 4,434,865 4,399,148 4,301,150 4,283,159 4,281,834 2.42%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.37% 5.18% 4.99% 6.37% 5.01% 5.56% 5.53% -
ROE 2.83% 2.48% 2.39% 2.72% 2.36% 2.41% 2.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.99 19.62 20.11 19.82 18.77 18.26 18.75 7.80%
EPS 1.10 1.00 0.93 1.28 0.96 0.96 0.96 9.49%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.38 0.39 0.38 0.45 0.40 0.40 0.40 -3.35%
Adjusted Per Share Value based on latest NOSH - 4,399,148
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.02 18.72 19.18 19.07 18.13 17.70 18.18 6.63%
EPS 1.03 0.92 0.86 1.18 0.91 0.94 0.94 6.27%
DPS 0.48 0.48 0.48 0.48 0.48 0.48 0.48 0.00%
NAPS 0.3625 0.372 0.3623 0.4329 0.3863 0.3878 0.3878 -4.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.885 0.935 0.98 1.04 1.08 1.02 0.89 -
P/RPS 4.22 4.77 4.87 5.25 5.75 5.59 4.75 -7.57%
P/EPS 82.34 96.53 108.11 84.94 114.32 105.73 91.93 -7.07%
EY 1.21 1.04 0.93 1.18 0.87 0.95 1.09 7.20%
DY 0.56 0.53 0.51 0.48 0.46 0.49 0.56 0.00%
P/NAPS 2.33 2.40 2.58 2.31 2.70 2.55 2.23 2.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 30/08/19 31/05/19 19/02/19 29/11/18 16/08/18 30/05/18 -
Price 0.905 0.91 0.935 1.08 1.08 1.14 0.94 -
P/RPS 4.31 4.64 4.65 5.45 5.75 6.24 5.01 -9.53%
P/EPS 84.20 93.94 103.14 88.20 114.32 118.16 97.10 -9.05%
EY 1.19 1.06 0.97 1.13 0.87 0.85 1.03 10.09%
DY 0.55 0.55 0.53 0.46 0.46 0.44 0.53 2.49%
P/NAPS 2.38 2.33 2.46 2.40 2.70 2.85 2.35 0.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment